Vail Resorts Reports Fiscal 2016 Third Quarter Results and Early Season Pass Sales Results
Highlights
- Net income attributable to
Vail Resorts, Inc. was$157.6 million for the third quarter of fiscal 2016, representing an 18.2% increase compared to the same period in the prior year. - Resort Reported EBITDA was
$306.6 million for the third quarter of fiscal 2016, an increase of 14.7% compared to the same period in the prior year, including$3.5 million of Lodging Reported EBITDA associated with the termination of the Company's management agreement with respect to theHalf Moon Resort inJamaica . - Total lift revenue for the third quarter of fiscal 2016 increased 17.4%, while total skier visits increased 13.9% compared to the same period in the prior year.
- The Company increased its fiscal 2016 guidance range and is now expecting Resort Reported EBITDA to be between
$448 million and$454 million . - Season pass sales for the 2016/2017
U.S. ski season were up approximately 29% in units and approximately 34% in sales dollars throughMay 31, 2016 compared with the prior year period endedJune 2, 2015 .
Commenting on the Company's fiscal 2016 third quarter results,
Katz continued, "This season highlighted the importance and success of our more sophisticated marketing efforts. We continued to see strong growth in our season pass program with season pass revenue increasing 18.9% year-to-date through the third fiscal quarter, excluding Perisher, compared to the prior year period, and represented approximately 41% of our total lift revenue. Our growth in season pass sales was primarily driven from increased sales to our destination guests who increasingly appreciate our network of resorts and the compelling value proposition our season pass products offer for their ski vacations, while also benefitting from our improved ability to segment our guests and personalize our messages to them. We are also driving our guests' purchases through our own online distribution channels, providing our guests with the confidence that they are getting the best value
and ensuring we maintain a strong relationship with them. This was particularly helpful in
Regarding Lodging, Katz said, "Our Lodging results were strong for the third fiscal quarter with both occupancy and rate increases compared to the same period of the prior year. Revenue (excluding payroll cost reimbursements) increased 7.6% compared to the prior year period, and revenue per available room ("RevPAR") increased 7.2%. Our results reflect robust demand at our lodging properties across each of our geographies. During the third fiscal quarter, we terminated the management agreement with respect to the
Katz continued, "Resort Reported EBITDA was
Regarding Real Estate, Katz said, "We continue to see momentum in our resort real estate markets. During the fiscal quarter, we closed on two condominium units at
Katz commented, "Given the strong performance to date this year, we expect that our fiscal 2016 Resort Reported EBITDA will finish the year between
Katz continued, "Our balance sheet remains strong and the business continues to generate robust cash flow. We ended the quarter with
Operating Results
A complete Management's Discussion and Analysis of Financial Condition and Results of Operations can be found in the Company's Form 10-Q for the third quarter ended
Mountain Segment
- Total lift revenue increased
$49.5 million , or 17.4%, compared to the same period in the prior year, to$334.8 million , driven by a$33.2 million , or 18.5%, increase in lift revenue, excluding season pass revenue, as well as a$16.3 million , or 15.4%, increase in season pass revenue. - Ski school revenue increased by
$8.1 million , or 12.2%, and dining revenue increased$7.0 million , or 15.9%, compared to the same period in the prior year, primarily due to the strong results at ourColorado , Tahoe andPark City resorts. The increase in dining revenue was further bolstered by the opening of the newMiners' Camp restaurant and the upgrade of theRed Pine Lodge and Summit House atPark City . - Retail/rental revenue increased
$8.3 million , or 11.7%, compared to the same period in the prior year, primarily due to increases in retail sales in Tahoe and increases in rental revenue at stores proximate to our resorts in Tahoe andColorado . - Operating expense increased
$37.3 million , or 15.2%, compared to the three months endedApril 30, 2015 , including incremental operating expenses of$5.7 million from Perisher. - Mountain Reported EBITDA increased
$36.3 million , or 14.2%, compared to the same period in the prior year, which includes$3.3 million of stock-based compensation expense compared to$2.6 million in the same period in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) increased
$4.9 million , or 7.6%, as compared to the same period in the prior year. - Occupancy increased 2.0 percentage points and RevPAR increased 7.2% at the Company's owned hotels and managed condominiums compared to the same period in the prior year.
- Included in net revenue was the recognition of a
$3.5 million termination fee (included in other revenue) associated with the termination of the management agreement with respect to theHalf Moon Resort inMontego Bay, Jamaica . - Lodging Reported EBITDA increased
$2.9 million , or 23.1%, compared to the same period in the prior year, which includes$0.8 million of stock-based compensation expense as compared to$0.6 million in the same period in the prior year.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$78.9 million , or 13.9%, to$645.7 million as compared to the same period in the prior year. - Resort Reported EBITDA was
$306.6 million , an increase of$39.2 million , or 14.7%, compared to the same period in the prior year.
Real Estate Segment
- Real Estate segment net revenue decreased
$10.7 million , or 86.1%, as compared to the same period in the prior year. - Net Real Estate Cash Flow was
$0.6 million , a decrease of$12.1 million from the same period in the prior year, primarily resulting from higher condominium closings and the sale of a development land parcel in the same period in the prior year. - Real Estate Reported EBITDA was a loss of
$1.3 million , a 5.4% improvement as compared to the same period in the prior year, which includes$0.2 million of stock-based compensation as compared to$0.3 million in the same period in the prior year.
Total Performance
- Total net revenue increased
$68.1 million , or 11.8%, to$647.5 million as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$157.6 million , or$4.23 per diluted share compared to$133.4 million , or$3.56 per diluted share, in the same period of the prior year.
Return of Capital
The Company declared a quarterly cash dividend of
Season Pass Sales
Commenting on the Company's season pass sales for the upcoming 2016/2017
Katz continued, "Our early season pass results demonstrate the success of our efforts to accelerate the timing of when our guests purchase their season passes. As always, it is important to note that we do not believe that the very strong growth rates from our early sales will be maintained through the remainder of the selling season, as our early growth includes pass holders who purchased 2015/16
Regarding Epic Australia Pass sales, Katz commented, "Perisher's 2016 season gets underway this weekend, and we are pleased with sales of the
Epic Discovery Update
Commenting on the launch of Epic Discovery this summer, Katz said, "We are very excited to welcome visitors to the first year of Epic Discovery at both Vail and Heavenly which will officially open in late June. Our summer guests will have the opportunity to enjoy a great lineup of activities for the whole family, including ropes courses, zip lines, summer tubing and alpine coasters, along with incredible opportunities for experiential learning in a high alpine environment."
Outlook
- We have updated our estimated range of Resort Reported EBITDA for fiscal 2016 to
$448 million to$454 million . - We expect Resort EBITDA Margin (defined as Resort Reported EBITDA divided by Resort net revenue) to be approximately 28.6% in fiscal 2016, at the midpoint of our updated guidance range. This is an estimated 300 basis point increase over fiscal 2015, excluding the non-cash gain on the
Park City litigation settlement and Perisher EBITDA in the prior year. - Our fiscal 2016 Real Estate Reported EBITDA guidance has been updated and is now expected to range from break-even to positive
$4 million . - Our Net Real Estate Cash Flow guidance is unchanged and is expected to be
$13 million to$28 million . - Net income attributable to
Vail Resorts, Inc. is now expected to be in a range of$146 million to$159 million in fiscal 2016.
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2016 Guidance | |||||||||
(In thousands) | |||||||||
For the Year Ending | |||||||||
| |||||||||
Low End Range |
High End | ||||||||
Mountain Reported EBITDA (1) |
$ |
421,000 |
$ |
427,000 | |||||
Lodging Reported EBITDA (2) |
25,000 |
29,000 | |||||||
Resort Reported EBITDA (3) |
448,000 |
454,000 | |||||||
Real Estate Reported EBITDA (4) |
— |
4,000 | |||||||
Total Reported EBITDA |
448,000 |
458,000 | |||||||
Depreciation and amortization |
(163,000) |
(157,000) | |||||||
Loss on disposal of fixed assets and other, net |
(4,500) |
(3,500) | |||||||
Change in fair value of contingent consideration (5) |
— |
— | |||||||
Investment income, net |
300 |
700 | |||||||
Interest expense |
(44,000) |
(41,000) | |||||||
Income before provision for income taxes |
236,800 |
257,200 | |||||||
Provision for income taxes |
(91,000) |
(98,600) | |||||||
Net income |
$ |
145,800 |
$ |
158,600 | |||||
Net loss attributable to noncontrolling interests |
200 |
400 | |||||||
Net income attributable to |
$ |
146,000 |
$ |
159,000 | |||||
(1) Mountain Reported EBITDA includes approximately | |||||||||
(2) Lodging Reported EBITDA includes approximately | |||||||||
(3) The Company provides Reported EBITDA ranges for the Mountain and Lodging segments, as well as for the two combined. The low and high of the expected ranges provided for the Mountain and Lodging segments, while possible, do not sum to the high or low end of the Resort Reported EBITDA range provided because we do not expect or assume that we will hit the low or high end of both ranges. | |||||||||
(4) Real Estate Reported EBITDA includes approximately | |||||||||
(5) Our guidance excludes any change in the fair value of contingent consideration which is based upon, among other things, financial projections including long-term growth rates for | |||||||||
Earnings Conference Call
The Company will conduct a conference call today at
About
Forward-Looking Statements
Certain statements discussed in this press release and on the conference call, other than statements of historical information, are forward-looking statements, including our expectations regarding our fiscal 2016 Resort Reported EBITDA and our Resort EBITDA margin. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. All forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include but are not limited to prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries; unfavorable weather conditions or
natural disasters; willingness of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases, and the cost and availability of travel options; adverse events that occur during our peak operating periods combined with the seasonality of our business; competition in our mountain and lodging businesses; high fixed cost structure of our business; our ability to fund resort capital expenditures; our reliance on government permits or approvals for our use of public land or to make operational and capital improvements; risks related to federal, state, local and foreign government laws, rules and regulations; risks related to our reliance on information technology; our failure to maintain the integrity of our customer or employee data; adverse consequences of current or future legal claims; a deterioration in the quality or reputation of our
brands, including from the risk of accidents at our mountain resorts; our ability to hire and retain a sufficient seasonal workforce; risks related to our workforce, including increased labor costs; loss of key personnel; our ability to successfully integrate acquired businesses or future acquisitions; our ability to realize anticipated financial benefits from
All forward-looking statements attributable to us or any persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. All guidance and forward-looking statements in this press release are made as of the date hereof and we do not undertake any obligation to update any forecast or forward-looking statements whether as a result of new information, future events or otherwise, except as may be required by law.
Statement Concerning Non-GAAP Financial Measures
When reporting financial results, we use the terms Reported EBITDA, Reported EBITDA excluding the non-cash gain on the
Reported EBITDA and Reported EBITDA excluding the non-cash gain on the
| ||||||||||||||||
Consolidated Condensed Statements of Operations | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended |
Nine Months Ended | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Net revenue: |
||||||||||||||||
Mountain |
$ |
572,805 |
$ |
499,551 |
$ |
1,206,610 |
$ |
1,022,968 | ||||||||
Lodging |
72,933 |
67,323 |
200,026 |
185,180 | ||||||||||||
Real estate |
1,734 |
12,469 |
14,766 |
29,694 | ||||||||||||
Total net revenue |
647,472 |
579,343 |
1,421,402 |
1,237,842 | ||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain |
281,968 |
244,675 |
729,382 |
645,593 | ||||||||||||
Lodging |
57,422 |
54,726 |
176,170 |
166,407 | ||||||||||||
Real estate |
3,085 |
14,028 |
17,043 |
35,513 | ||||||||||||
Total segment operating expense |
342,475 |
313,429 |
922,595 |
847,513 | ||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(41,472) |
(38,242) |
(120,713) |
(111,587) | ||||||||||||
Gain on sale of real property |
19 |
151 |
1,810 |
151 | ||||||||||||
Gain on litigation settlement |
— |
— |
— |
16,400 | ||||||||||||
Change in fair value of contingent consideration |
— |
— |
— |
4,550 | ||||||||||||
Loss on disposal of fixed assets and other, net |
(164) |
(71) |
(3,149) |
(852) | ||||||||||||
Income from operations |
263,380 |
227,752 |
376,755 |
298,991 | ||||||||||||
Mountain equity investment income (loss), net |
211 |
(129) |
992 |
396 | ||||||||||||
Investment income, net |
150 |
119 |
509 |
155 | ||||||||||||
Interest expense |
(10,400) |
(13,735) |
(31,905) |
(41,110) | ||||||||||||
Income before provision for income taxes |
253,341 |
214,007 |
346,351 |
258,432 | ||||||||||||
Provision for income taxes |
(95,804) |
(80,605) |
(131,613) |
(73,654) | ||||||||||||
Net income |
$ |
157,537 |
$ |
133,402 |
$ |
214,738 |
$ |
184,778 | ||||||||
Net loss attributable to noncontrolling interests |
95 |
8 |
289 |
118 | ||||||||||||
Net income attributable to |
$ |
157,632 |
$ |
133,410 |
$ |
215,027 |
$ |
184,896 | ||||||||
Per share amounts: |
||||||||||||||||
Basic net income per share attributable to |
$ |
4.35 |
$ |
3.67 |
$ |
5.92 |
$ |
5.09 | ||||||||
Diluted net income per share attributable to |
$ |
4.23 |
$ |
3.56 |
$ |
5.76 |
$ |
4.95 | ||||||||
Cash dividends declared per share |
$ |
0.8100 |
$ |
0.6225 |
$ |
2.0550 |
$ |
1.4525 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
36,217 |
36,354 |
36,312 |
36,310 | ||||||||||||
Diluted |
37,268 |
37,453 |
37,328 |
37,362 | ||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
291,048 |
$ |
254,747 |
$ |
478,220 |
$ |
394,171 | ||||||||
Lodging Reported EBITDA |
15,511 |
12,597 |
23,856 |
18,773 | ||||||||||||
Resort Reported EBITDA |
306,559 |
267,344 |
502,076 |
412,944 | ||||||||||||
Real Estate Reported EBITDA |
(1,332) |
(1,408) |
(467) |
(5,668) | ||||||||||||
Total Reported EBITDA |
$ |
305,227 |
$ |
265,936 |
$ |
501,609 |
$ |
407,276 | ||||||||
Mountain stock-based compensation |
$ |
3,319 |
$ |
2,606 |
$ |
10,030 |
$ |
8,846 | ||||||||
Lodging stock-based compensation |
770 |
609 |
2,300 |
1,912 | ||||||||||||
Resort stock-based compensation |
4,089 |
3,215 |
12,330 |
10,758 | ||||||||||||
Real Estate stock-based compensation |
186 |
277 |
335 |
960 | ||||||||||||
Total stock-based compensation |
$ |
4,275 |
$ |
3,492 |
$ |
12,665 |
$ |
11,718 |
| |||||||||||||||||||||||
Mountain Segment Operating Results | |||||||||||||||||||||||
(In thousands, except ETP) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage | ||||||||||||||||||||
2016 |
2015 |
(Decrease) |
2016 |
2015 |
(Decrease) | ||||||||||||||||||
|
|||||||||||||||||||||||
Lift |
$ |
334,789 |
$ |
285,249 |
17.4% |
$ |
642,627 |
$ |
524,537 |
22.5% | |||||||||||||
Ski school |
74,279 |
66,216 |
12.2% |
139,703 |
123,511 |
13.1% | |||||||||||||||||
Dining |
51,000 |
44,003 |
15.9% |
108,093 |
90,661 |
19.2% | |||||||||||||||||
Retail/rental |
79,384 |
71,078 |
11.7% |
214,748 |
195,563 |
9.8% | |||||||||||||||||
Other |
33,353 |
33,005 |
1.1% |
101,439 |
88,696 |
14.4% | |||||||||||||||||
|
$ |
572,805 |
$ |
499,551 |
14.7% |
$ |
1,206,610 |
$ |
1,022,968 |
18.0% | |||||||||||||
Mountain operating expense: |
|||||||||||||||||||||||
Labor and labor-related benefits |
$ |
115,932 |
$ |
99,926 |
16.0% |
$ |
283,353 |
$ |
245,401 |
15.5% | |||||||||||||
Retail cost of sales |
26,123 |
23,520 |
11.1% |
80,864 |
75,856 |
6.6% | |||||||||||||||||
Resort related fees |
36,129 |
31,624 |
14.2% |
66,473 |
57,773 |
15.1% | |||||||||||||||||
General and administrative |
45,753 |
37,047 |
23.5% |
130,901 |
112,613 |
16.2% | |||||||||||||||||
Other |
58,031 |
52,558 |
10.4% |
167,791 |
153,950 |
9.0% | |||||||||||||||||
|
$ |
281,968 |
$ |
244,675 |
15.2% |
$ |
729,382 |
$ |
645,593 |
13.0% | |||||||||||||
Gain on litigation settlement |
— |
— |
—% |
— |
16,400 |
(100.0)% | |||||||||||||||||
Mountain equity investment income (loss), net |
211 |
(129) |
263.6% |
992 |
396 |
150.5% | |||||||||||||||||
Mountain Reported EBITDA |
$ |
291,048 |
$ |
254,747 |
14.2% |
$ |
478,220 |
$ |
394,171 |
21.3% | |||||||||||||
Total skier visits |
4,689 |
4,118 |
13.9% |
9,705 |
8,189 |
18.5% | |||||||||||||||||
ETP |
$ |
71.40 |
$ |
69.27 |
3.1% |
$ |
66.22 |
$ |
64.05 |
3.4% |
| ||||||||||||||||||||||
Lodging Operating Results | ||||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and RevPAR) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage | |||||||||||||||||||
2016 |
2015 |
(Decrease) |
2016 |
2015 |
(Decrease) | |||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
13,813 |
$ |
13,097 |
5.5% |
$ |
43,164 |
$ |
39,348 |
9.7% | ||||||||||||
Managed condominium rooms |
23,110 |
21,904 |
5.5% |
52,420 |
49,663 |
5.6% | ||||||||||||||||
Dining |
10,167 |
9,778 |
4.0% |
34,049 |
31,538 |
8.0% | ||||||||||||||||
Transportation |
8,827 |
9,690 |
(8.9)% |
19,440 |
20,504 |
(5.2)% | ||||||||||||||||
Golf |
— |
— |
—% |
8,722 |
7,805 |
11.7% | ||||||||||||||||
Other |
13,634 |
10,190 |
33.8% |
33,009 |
28,811 |
14.6% | ||||||||||||||||
69,551 |
64,659 |
7.6% |
190,804 |
177,669 |
7.4% | |||||||||||||||||
Payroll cost reimbursements |
3,382 |
2,664 |
27.0% |
9,222 |
7,511 |
22.8% | ||||||||||||||||
Total Lodging net revenue |
$ |
72,933 |
$ |
67,323 |
8.3% |
$ |
200,026 |
$ |
185,180 |
8.0% | ||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
$ |
26,808 |
$ |
26,465 |
1.3% |
$ |
82,529 |
$ |
79,783 |
3.4% | ||||||||||||
General and administrative |
9,657 |
8,736 |
10.5% |
27,036 |
25,102 |
7.7% | ||||||||||||||||
Other |
17,575 |
16,861 |
4.2% |
57,383 |
54,011 |
6.2% | ||||||||||||||||
54,040 |
52,062 |
3.8% |
166,948 |
158,896 |
5.1% | |||||||||||||||||
Reimbursed payroll costs |
3,382 |
2,664 |
27.0% |
9,222 |
7,511 |
22.8% | ||||||||||||||||
Total Lodging operating expense |
$ |
57,422 |
$ |
54,726 |
4.9% |
$ |
176,170 |
$ |
166,407 |
5.9% | ||||||||||||
Lodging Reported EBITDA |
$ |
15,511 |
$ |
12,597 |
23.1% |
$ |
23,856 |
$ |
18,773 |
27.1% | ||||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
263.40 |
$ |
256.34 |
2.8% |
$ |
232.50 |
$ |
224.50 |
3.6% | ||||||||||||
RevPAR |
$ |
188.86 |
$ |
179.55 |
5.2% |
$ |
156.09 |
$ |
143.37 |
8.9% | ||||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
407.96 |
$ |
395.30 |
3.2% |
$ |
353.54 |
$ |
348.68 |
1.4% | ||||||||||||
RevPAR |
$ |
185.19 |
$ |
171.64 |
7.9% |
$ |
128.79 |
$ |
118.45 |
8.7% | ||||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
359.55 |
$ |
348.59 |
3.1% |
$ |
303.40 |
$ |
297.27 |
2.1% | ||||||||||||
RevPAR |
$ |
186.10 |
$ |
173.53 |
7.2% |
$ |
136.37 |
$ |
125.26 |
8.9% |
Key Balance Sheet Data | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
As of | ||||||||
2016 |
2015 | |||||||
Real estate held for sale and investment |
$ |
116,874 |
$ |
137,740 | ||||
Total |
965,663 |
963,490 | ||||||
Long-term debt |
615,829 |
379,796 | ||||||
Long-term debt due within one year |
13,349 |
256,953 | ||||||
Total debt |
629,178 |
636,749 | ||||||
Less: cash and cash equivalents |
68,565 |
125,214 | ||||||
Net debt |
$ |
560,613 |
$ |
511,535 |
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||
Presented below is a reconciliation of Reported EBITDA to net income attributable to | ||||||||||||||||
(In thousands) |
(In thousands) | |||||||||||||||
Three Months Ended |
Nine Months Ended | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Mountain Reported EBITDA |
$ |
291,048 |
$ |
254,747 |
$ |
478,220 |
$ |
394,171 | ||||||||
Lodging Reported EBITDA |
15,511 |
12,597 |
23,856 |
18,773 | ||||||||||||
Resort Reported EBITDA* |
306,559 |
267,344 |
502,076 |
412,944 | ||||||||||||
Real Estate Reported EBITDA |
(1,332) |
(1,408) |
(467) |
(5,668) | ||||||||||||
Total Reported EBITDA |
305,227 |
265,936 |
501,609 |
407,276 | ||||||||||||
Depreciation and amortization |
(41,472) |
(38,242) |
(120,713) |
(111,587) | ||||||||||||
Loss on disposal of fixed assets and other, net |
(164) |
(71) |
(3,149) |
(852) | ||||||||||||
Change in fair value of contingent consideration |
— |
— |
— |
4,550 | ||||||||||||
Investment income, net |
150 |
119 |
509 |
155 | ||||||||||||
Interest expense |
(10,400) |
(13,735) |
(31,905) |
(41,110) | ||||||||||||
Income before provision for income taxes |
253,341 |
214,007 |
346,351 |
258,432 | ||||||||||||
Provision for income taxes |
(95,804) |
(80,605) |
(131,613) |
(73,654) | ||||||||||||
Net income |
$ |
157,537 |
$ |
133,402 |
$ |
214,738 |
$ |
184,778 | ||||||||
Net loss attributable to noncontrolling interests |
95 |
8 |
289 |
118 | ||||||||||||
Net income attributable to |
$ |
157,632 |
$ |
133,410 |
$ |
215,027 |
$ |
184,896 | ||||||||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Resort net revenue to Resort EBITDA Margin for the three months ended | ||||||||
(In thousands) (Unaudited) Three Months Ended |
(In thousands) (Unaudited) Three Months Ended | |||||||
Resort net revenue* |
$ |
645,738 |
$ |
566,874 | ||||
Resort Reported EBITDA* |
$ |
306,559 |
$ |
267,344 | ||||
Resort EBITDA Margin |
47.5% |
47.2% | ||||||
* Resort represents the sum of Mountain and Lodging | ||||||||
Presented below is a reconciliation of Total Reported EBITDA to net income attributable to |
(In thousands) | |||
(unaudited) | |||
Twelve Months Ended | |||
Mountain Reported EBITDA |
$ |
428,153 | |
Lodging Reported EBITDA |
26,759 | ||
Resort Reported EBITDA* |
454,912 | ||
Real Estate Reported EBITDA |
(1,714) | ||
Total Reported EBITDA |
453,198 | ||
Depreciation and amortization |
(158,249) | ||
Loss on disposal of fixed assets and other, net |
(4,354) | ||
Change in fair value of contingent consideration |
(900) | ||
Investment income, net |
600 | ||
Interest expense |
(42,036) | ||
Loss on extinguishment of debt |
(11,012) | ||
Income before provision for income taxes |
237,247 | ||
Provision for income taxes |
(92,677) | ||
Net income |
$ |
144,570 | |
Net loss attributable to noncontrolling interests |
315 | ||
Net income attributable to |
$ |
144,885 |
* |
Resort represents the sum of Mountain and Lodging |
The following table reconciles Net Debt to long-term debt and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended | |||||
(In thousands) (Unaudited) As of April 30, 2016 |
|||||
Long-term debt |
$ |
615,829 |
|||
Long-term debt due within one year |
13,349 |
||||
Total debt |
629,178 |
||||
Less: cash and cash equivalents |
68,565 |
||||
Net debt |
$ |
560,613 |
|||
Net debt to Total Trailing 12 Month Reported EBITDA |
1.2 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and nine months ended | ||||||||||||||||
(In thousands) |
(In thousands) | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Real Estate Reported EBITDA |
$ |
(1,332) |
$ |
(1,408) |
$ |
(467) |
$ |
(5,668) | ||||||||
Non-cash real estate cost of sales |
1,064 |
10,438 |
10,508 |
23,058 | ||||||||||||
Non-cash real estate stock-based compensation |
185 |
277 |
334 |
960 | ||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
650 |
3,404 |
2,362 |
3,639 | ||||||||||||
Net Real Estate Cash Flow |
$ |
567 |
$ |
12,711 |
$ |
12,737 |
$ |
21,989 |
The following table reconciles Reported EBITDA to net income attributable to | ||||
(In thousands) | ||||
Fiscal Year Ended | ||||
2015 | ||||
Mountain Reported EBITDA excluding gain on litigation settlement and Perisher EBITDA |
$ |
320,278 | ||
Lodging Reported EBITDA |
21,676 | |||
Resort Reported EBITDA excluding gain on litigation settlement and Perisher EBITDA* |
341,954 | |||
Gain on litigation settlement |
16,400 | |||
Perisher EBITDA |
7,426 | |||
Resort Reported EBITDA* |
365,780 | |||
Real Estate Reported EBITDA |
(6,915) | |||
Total Reported EBITDA |
358,865 | |||
Depreciation and amortization |
(149,123) | |||
Loss on disposal of fixed assets and other, net |
(2,057) | |||
Change in fair value of contingent consideration |
3,650 | |||
Investment income, net |
246 | |||
Interest expense |
(51,241) | |||
Loss on extinguishment of debt |
(11,012) | |||
Income before provision for income taxes |
149,328 | |||
Provision for income taxes |
(34,718) | |||
Net income |
$ |
114,610 | ||
Net loss attributable to noncontrolling interests |
144 | |||
Net income attributable to |
$ |
114,754 | ||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2016 guidance and fiscal 2015. | ||||||||
(In thousands) (Unaudited) Fiscal 2016 |
(In thousands) | |||||||
Resort net revenue (1) |
$ 1,579,000 |
$ 1,358,582 | ||||||
Resort net revenue excluding Perisher (1) |
n/a |
$ 1,337,345 | ||||||
Resort Reported EBITDA (1) |
$ 451,000 |
$ 365,780 | ||||||
Resort Reported EBITDA (1), excluding the non-cash gain on the |
n/a |
$ 341,954 | ||||||
Resort EBITDA margin |
28.6% |
26.9% | ||||||
Resort EBITDA margin, excluding the non-cash gain on the |
n/a |
25.6% | ||||||
(1) Resort represents the sum of Mountain and Lodging | ||||||||
(2) Represents the mid-point range of Guidance | ||||||||
Logo - http://photos.prnewswire.com/prnh/20160119/323609LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2016-third-quarter-results-and-early-season-pass-sales-results-300282234.html
SOURCE
News Provided by Acquire Media